Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,700£11,934£12,232£12,538£12,852£61,256
Total Expenses£7,931£8,000£8,073£8,148£8,222£40,374
Profit Before Tax£3,769£3,934£4,159£4,391£4,630£20,882
Profit After Tax £3,053£3,186£3,369£3,556£3,750£16,915
Change In Property Value£3,600£3,708£6,365£8,020£8,502£30,195
Net Return£6,653£6,894£9,734£11,577£12,252£47,110
Return From Rental Income (%)8%8%8%9%9%42%
Total Net Return (%)16%17%24%29%30%116%